SIBONEY CORP

EDGAR

55 filing records in this dataset, filed from 1995-11-13 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.24 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

1.63%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: 20338 USD Source
  • Revenue: 1244892 USD Source

Operating cash flow

451 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 575967 USD Source
  • Operating Cash Flow: 124992 USD Source
Cash and cash equivalents
631 thousand USD Source
Exact value

631383 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

5.15 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 5620091 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 4604254 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 1238243 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 1652826 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 1244892 USD · 2008-07-01 – 2008-09-30 Source

Net income

230 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -853676 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -1298505 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -349098 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 150241 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -16186 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

453 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: 394559 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 517316 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -60099 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 124992 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -60099 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 575967 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 124992 USD · 2008-01-01 – 2008-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-11-14.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2007-12-31
  • Operating income: 11 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2007-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 11 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2007-12-31
  • Current liabilities: 11 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2007-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -10.7%

    Prior period

    USD 6.3 million

    –

    Current period

    USD 5.62 million

    –

    Exact inputs and evidence

    5620091 − 6295934 = -675843 USD

    6295934 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    5620091 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 159,096

    Prior period

    −USD 1.01 million

    –

    Current period

    −USD 853,676

    –

    Exact inputs and evidence

    -853676 − -1012772 = 159096 USD

    -1012772 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -853676 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 1.07 million

    Prior period

    −USD 674,461

    –

    Current period

    USD 394,559

    –

    Exact inputs and evidence

    394559 − -674461 = 1069020 USD

    -674461 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    394559 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 5.62 million 100% of revenue
  • Operating costs Derived USD 6.16 million 110% of revenue
  • Operating income −USD 542,858 −9.7% of revenue
  • Tax, interest and other Derived USD 310,818 5.5% of revenue
  • Net income −USD 853,676 −15% of revenue

Cash

  • Operating cash flow USD 394,559 7% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 105% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 86%
  • 2003 92%
  • 2004 Operating loss: operating costs were 100% of revenue.
  • 2005 Operating loss: operating costs were 126% of revenue.
  • 2006 Operating loss: operating costs were 124% of revenue.
  • 2007 Operating loss: operating costs were 110% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-312406759 2535981 Derived -129222 -4473 Derived -124749 Unavailable
Source
1999 1999-01-01 – 1999-12-313309021 2993834 Derived 315187 -228596 Derived 543783 Unavailable
Source
2000 2000-01-01 – 2000-12-315401070 4274251 Derived 1126819 -190711 Derived 1317530 Unavailable
Source
2001 2001-01-01 – 2001-12-318280373 7046252 Derived 1234121 -4267 Derived 1238388 Unavailable
Source
2002 2002-01-01 – 2002-12-318902275 7698260 Derived 1204015 497934 Derived 706081 Unavailable
Source
2003 2003-01-01 – 2003-12-318752789 8053280 Derived 699509 248474 Derived 451035 Unavailable
Source
2004 2004-01-01 – 2004-12-3110182717 10224933 Derived -42216 -143388 Derived 101172 Unavailable
Source
2005 2005-01-01 – 2005-12-317544703 9513924 Derived -1969221 -732827 Derived -1236394 Unavailable
Source
2006 2006-01-01 – 2006-12-316295934 7793159 Derived -1497225 -484453 Derived -1012772 Unavailable
Source
2007 2007-01-01 – 2007-12-315620091 6162949 Derived -542858 310818 Derived -853676 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 5.6M 2007
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.11.0M8.2M5.5M2.7M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue2406759
1999Revenue3309021
2000Revenue5401070
2001Revenue8280373
2002Revenue8902275
2003Revenue8752789
2004Revenue10182717
2005Revenue7544703
2006Revenue6295934
2007Revenue5620091

Revenue growth

Change in revenue from the same financial period one year earlier.

-10.7% 2007
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.70%45%19%-7%-33%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year23%
1999Year over year37.5%
2000Year over year63.2%
2001Year over year53.3%
2002Year over year7.5%
2003Year over year-1.7%
2004Year over year16.3%
2005Year over year-25.9%
2006Year over year-16.6%
2007Year over year-10.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -9.7% 2007
Net margin -15.2% 2007
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28%14%-1%-15%-30%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-5.4%
1999Operating margin9.5%
2000Operating margin20.9%
2001Operating margin14.9%
2002Operating margin13.5%
2003Operating margin8%
2004Operating margin-0.4%
2005Operating margin-26.1%
2006Operating margin-23.8%
2007Operating margin-9.7%
1998Net margin-5.2%
1999Net margin16.4%
2000Net margin24.4%
2001Net margin15%
2002Net margin7.9%
2003Net margin5.2%
2004Net margin1%
2005Net margin-16.4%
2006Net margin-16.1%
2007Net margin-15.2%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 394.6K 2007
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.8M1.1M477.0K-190.9K-858.7K199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-73100
1999Operating cash flow411440
2000Operating cash flow1080524
2001Operating cash flow1298486
2002Operating cash flow1483835
2003Operating cash flow1628407
2004Operating cash flow467110
2005Operating cash flow17642
2006Operating cash flow-674461
2007Operating cash flow394559

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.46× 2007
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.03×3.02×2.02×1.01×0.00×199820032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.77×
1999Current assets / current liabilities3.58×
2000Current assets / current liabilities3.69×
2001Current assets / current liabilities2.37×
2002Current assets / current liabilities2.51×
2003Current assets / current liabilities3.4×
2004Current assets / current liabilities3.73×
2005Current assets / current liabilities0.89×
2006Current assets / current liabilities1.93×
2007Current assets / current liabilities1.46×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1998 1998-01-01 – 1998-12-31
−USD 124,749
Exact value

Exact value: -124749 USD

1998-01-01 – 1998-12-31: -124749 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 73,100
Exact value

Exact value: -73100 USD

1998-01-01 – 1998-12-31: -73100 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
USD 543,783
Exact value

Exact value: 543783 USD

1999-01-01 – 1999-12-31: 543783 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 411,440
Exact value

Exact value: 411440 USD

1999-01-01 – 1999-12-31: 411440 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 2000-01-01 – 2000-12-31
USD 1.32 million
Exact value

Exact value: 1317530 USD

2000-01-01 – 2000-12-31: 1317530 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.08 million
Exact value

Exact value: 1080524 USD

2000-01-01 – 2000-12-31: 1080524 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
USD 1.24 million
Exact value

Exact value: 1238388 USD

2001-01-01 – 2001-12-31: 1238388 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.3 million
Exact value

Exact value: 1298486 USD

2001-01-01 – 2001-12-31: 1298486 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2002-01-01 – 2002-12-31
USD 706,081
Exact value

Exact value: 706081 USD

2002-01-01 – 2002-12-31: 706081 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.48 million
Exact value

Exact value: 1483835 USD

2002-01-01 – 2002-12-31: 1483835 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2003 2003-01-01 – 2003-12-31
USD 451,035
Exact value

Exact value: 451035 USD

2003-01-01 – 2003-12-31: 451035 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.63 million
Exact value

Exact value: 1628407 USD

2003-01-01 – 2003-12-31: 1628407 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2004-01-01 – 2004-12-31
USD 101,172
Exact value

Exact value: 101172 USD

2004-01-01 – 2004-12-31: 101172 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 467,110
Exact value

Exact value: 467110 USD

2004-01-01 – 2004-12-31: 467110 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2005-01-01 – 2005-12-31
−USD 1.24 million
Exact value

Exact value: -1236394 USD

2005-01-01 – 2005-12-31: -1236394 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17,642
Exact value

Exact value: 17642 USD

2005-01-01 – 2005-12-31: 17642 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2006-01-01 – 2006-12-31
−USD 1.01 million
Exact value

Exact value: -1012772 USD

2006-01-01 – 2006-12-31: -1012772 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 674,461
Exact value

Exact value: -674461 USD

2006-01-01 – 2006-12-31: -674461 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
−USD 853,676
Exact value

Exact value: -853676 USD

2007-01-01 – 2007-12-31: -853676 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 394,559
Exact value

Exact value: 394559 USD

2007-01-01 – 2007-12-31: 394559 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

55 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000090057, 90057, edgar:90057